$172,000
NAL Estimated Property Value5067 E Berry Street, Fort Worth, TX, 76119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Cooktop, Gas Oven, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,599 sqft
Building Information
Year Built1957
Stories1
Land Information
APN10770-1-15RC-C
Lot Number15RC
SubdivisionEastwood 4th & 5th Filing Addn
Land UseResidential
Legal DescriptionEASTWOOD 4TH & 5TH FILING ADDN BLOCK 1 LOT 15RC
Census Tract106300
Assessed Land Value$4,950
Assessed Improvement Value$155,979
Assessment Year2025
About this property
This adorable home on a large lot has been updated with new flooring, paint, updated bathroom, and kitchen with gas cooktop-oven and fridge stays. Along with new roof. The foundation has been done and comes with a transferable warranty. It's a must see!!
Investor Tools
$172,000
Estimated Property Value
$96,425Estimated Mortgage Balance
$75,575Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$373/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,611
$160,929
2025
$4,950
$155,979
$160,929
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,611
$160,929
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$109,890
Yes
First
Feb 13, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,425
$75,575
43%
56%
$659/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$659/mo
+$1,268/mo
13.4%
